Highlights

[AMVERTON] QoQ TTM Result on 2009-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     24.33%    YoY -     74.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 150,246 155,089 142,265 139,752 126,405 123,620 121,945 14.97%
  QoQ % -3.12% 9.01% 1.80% 10.56% 2.25% 1.37% -
  Horiz. % 123.21% 127.18% 116.66% 114.60% 103.66% 101.37% 100.00%
PBT 20,936 21,092 18,337 29,512 23,751 21,902 21,920 -3.02%
  QoQ % -0.74% 15.02% -37.87% 24.26% 8.44% -0.08% -
  Horiz. % 95.51% 96.22% 83.65% 134.64% 108.35% 99.92% 100.00%
Tax -4,759 -4,685 -3,734 -3,112 -2,245 -1,862 -1,852 87.93%
  QoQ % -1.58% -25.47% -19.99% -38.62% -20.57% -0.54% -
  Horiz. % 256.97% 252.97% 201.62% 168.03% 121.22% 100.54% 100.00%
NP 16,177 16,407 14,603 26,400 21,506 20,040 20,068 -13.42%
  QoQ % -1.40% 12.35% -44.69% 22.76% 7.32% -0.14% -
  Horiz. % 80.61% 81.76% 72.77% 131.55% 107.17% 99.86% 100.00%
NP to SH 15,108 15,356 13,649 25,634 20,618 18,942 18,660 -13.16%
  QoQ % -1.62% 12.51% -46.75% 24.33% 8.85% 1.51% -
  Horiz. % 80.96% 82.29% 73.15% 137.37% 110.49% 101.51% 100.00%
Tax Rate 22.73 % 22.21 % 20.36 % 10.54 % 9.45 % 8.50 % 8.45 % 93.77%
  QoQ % 2.34% 9.09% 93.17% 11.53% 11.18% 0.59% -
  Horiz. % 268.99% 262.84% 240.95% 124.73% 111.83% 100.59% 100.00%
Total Cost 134,069 138,682 127,662 113,352 104,899 103,580 101,877 20.15%
  QoQ % -3.33% 8.63% 12.62% 8.06% 1.27% 1.67% -
  Horiz. % 131.60% 136.13% 125.31% 111.26% 102.97% 101.67% 100.00%
Net Worth 456,564 450,604 455,537 448,903 441,152 425,919 438,669 2.71%
  QoQ % 1.32% -1.08% 1.48% 1.76% 3.58% -2.91% -
  Horiz. % 104.08% 102.72% 103.85% 102.33% 100.57% 97.09% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 456,564 450,604 455,537 448,903 441,152 425,919 438,669 2.71%
  QoQ % 1.32% -1.08% 1.48% 1.76% 3.58% -2.91% -
  Horiz. % 104.08% 102.72% 103.85% 102.33% 100.57% 97.09% 100.00%
NOSH 362,352 360,483 364,430 362,019 361,600 351,999 362,536 -0.03%
  QoQ % 0.52% -1.08% 0.67% 0.12% 2.73% -2.91% -
  Horiz. % 99.95% 99.43% 100.52% 99.86% 99.74% 97.09% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.77 % 10.58 % 10.26 % 18.89 % 17.01 % 16.21 % 16.46 % -24.69%
  QoQ % 1.80% 3.12% -45.69% 11.05% 4.94% -1.52% -
  Horiz. % 65.43% 64.28% 62.33% 114.76% 103.34% 98.48% 100.00%
ROE 3.31 % 3.41 % 3.00 % 5.71 % 4.67 % 4.45 % 4.25 % -15.39%
  QoQ % -2.93% 13.67% -47.46% 22.27% 4.94% 4.71% -
  Horiz. % 77.88% 80.24% 70.59% 134.35% 109.88% 104.71% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 41.46 43.02 39.04 38.60 34.96 35.12 33.64 15.00%
  QoQ % -3.63% 10.19% 1.14% 10.41% -0.46% 4.40% -
  Horiz. % 123.25% 127.88% 116.05% 114.74% 103.92% 104.40% 100.00%
EPS 4.17 4.26 3.75 7.08 5.70 5.38 5.15 -13.16%
  QoQ % -2.11% 13.60% -47.03% 24.21% 5.95% 4.47% -
  Horiz. % 80.97% 82.72% 72.82% 137.48% 110.68% 104.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2600 1.2500 1.2500 1.2400 1.2200 1.2100 1.2100 2.74%
  QoQ % 0.80% 0.00% 0.81% 1.64% 0.83% 0.00% -
  Horiz. % 104.13% 103.31% 103.31% 102.48% 100.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 41.16 42.48 38.97 38.28 34.63 33.86 33.40 14.99%
  QoQ % -3.11% 9.01% 1.80% 10.54% 2.27% 1.38% -
  Horiz. % 123.23% 127.19% 116.68% 114.61% 103.68% 101.38% 100.00%
EPS 4.14 4.21 3.74 7.02 5.65 5.19 5.11 -13.13%
  QoQ % -1.66% 12.57% -46.72% 24.25% 8.86% 1.57% -
  Horiz. % 81.02% 82.39% 73.19% 137.38% 110.57% 101.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2506 1.2343 1.2478 1.2297 1.2084 1.1667 1.2016 2.71%
  QoQ % 1.32% -1.08% 1.47% 1.76% 3.57% -2.90% -
  Horiz. % 104.08% 102.72% 103.84% 102.34% 100.57% 97.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.6000 0.7000 0.6000 0.7500 0.5900 0.5000 0.3200 -
P/RPS 1.45 1.63 1.54 1.94 1.69 1.42 0.95 32.67%
  QoQ % -11.04% 5.84% -20.62% 14.79% 19.01% 49.47% -
  Horiz. % 152.63% 171.58% 162.11% 204.21% 177.89% 149.47% 100.00%
P/EPS 14.39 16.43 16.02 10.59 10.35 9.29 6.22 75.19%
  QoQ % -12.42% 2.56% 51.27% 2.32% 11.41% 49.36% -
  Horiz. % 231.35% 264.15% 257.56% 170.26% 166.40% 149.36% 100.00%
EY 6.95 6.09 6.24 9.44 9.66 10.76 16.08 -42.92%
  QoQ % 14.12% -2.40% -33.90% -2.28% -10.22% -33.08% -
  Horiz. % 43.22% 37.87% 38.81% 58.71% 60.07% 66.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.56 0.48 0.60 0.48 0.41 0.26 50.66%
  QoQ % -14.29% 16.67% -20.00% 25.00% 17.07% 57.69% -
  Horiz. % 184.62% 215.38% 184.62% 230.77% 184.62% 157.69% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.4900 0.5900 0.6500 0.6000 0.6200 0.3900 0.5000 -
P/RPS 1.18 1.37 1.67 1.55 1.77 1.11 1.49 -14.44%
  QoQ % -13.87% -17.96% 7.74% -12.43% 59.46% -25.50% -
  Horiz. % 79.19% 91.95% 112.08% 104.03% 118.79% 74.50% 100.00%
P/EPS 11.75 13.85 17.36 8.47 10.87 7.25 9.71 13.60%
  QoQ % -15.16% -20.22% 104.96% -22.08% 49.93% -25.33% -
  Horiz. % 121.01% 142.64% 178.78% 87.23% 111.95% 74.67% 100.00%
EY 8.51 7.22 5.76 11.80 9.20 13.80 10.29 -11.92%
  QoQ % 17.87% 25.35% -51.19% 28.26% -33.33% 34.11% -
  Horiz. % 82.70% 70.17% 55.98% 114.67% 89.41% 134.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.39 0.47 0.52 0.48 0.51 0.32 0.41 -3.29%
  QoQ % -17.02% -9.62% 8.33% -5.88% 59.38% -21.95% -
  Horiz. % 95.12% 114.63% 126.83% 117.07% 124.39% 78.05% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

251  266  573  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 KNM 0.40+0.02 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 KNM-WB 0.1950.00 
 OPCOM 0.715+0.085 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers